Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.46% first-year return on $150k initial cash invested.
-23.46%
Cash On Cash
1.17%
Cap Rate
0.18
DSCR
$2,181
Rent
-$2,930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,181 income − $5,111 expenses = $2,930 out of pocket
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,279
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,181
Total Expenses
$5,111
Mortgage P&I
158%
$3,454
Property Taxes
17%
$362
Home Insurance
10%
$228
HOA
1%
$21
Property Management
15%
$327
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$545